Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.31% first-year return on $212k initial cash invested.
-8.31%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$6,532
Rent
-$1,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,532 income − $8,002 expenses = $1,470 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,254
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,532
Total Expenses
$8,002
Mortgage P&I
71%
$4,605
Property Taxes
13%
$847
Home Insurance
5%
$329
HOA
0%
$0
Property Management
12%
$784
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$719